Tempo Scan Pacific Valuation

Q: What is the Fair Price of TSPC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

TSPC (IDR2570) is trading below our estimate of [[fair value]] (IDR14642.22)

Is TSPC undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of TSPC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: TSPC (IDR2570) is trading below our estimate of fair value (IDR14642.22)

Significantly Below Fair Value: TSPC is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for TSPC?

Key metric: As TSPC is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for TSPC. This is calculated by dividing TSPC's market cap by their current earnings.
What is TSPC's PE Ratio?
PE Ratio	8.9x
Earnings	Rp1.31t
Market Cap	Rp11.59t

TSPC key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.7x
Enterprise Value/EBITDA	4.5x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does TSPC's PE Ratio compare to its peers?

The above table shows the PE ratio for TSPC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	15.8x
SOHO Soho Global Health	19.8x	n/a	Rp8.8t
KLBF Kalbe Farma	21.7x	9.6%	Rp66.9t
DVLA Darya-Varia Laboratoria	9.4x	n/a	Rp1.8t
MERK Merck	12.2x	n/a	Rp1.5t
TSPC Tempo Scan Pacific	8.9x	n/a	Rp11.6t

Price-To-Earnings vs Peers: TSPC is good value based on its Price-To-Earnings Ratio (8.9x) compared to the peer average (15.8x).

Price to Earnings Ratio vs Industry

How does TSPC's PE Ratio compare vs other companies in the Asian Pharmaceuticals Industry?

13 Companies	Price / Earnings	Estimated Growth	Market Cap

13 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: TSPC is good value based on its Price-To-Earnings Ratio (8.9x) compared to the Asian Pharmaceuticals industry average (24.7x).

Price to Earnings Ratio vs Fair Ratio

What is TSPC's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

TSPC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	8.9x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate TSPC's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.